[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -101.86%
YoY- -120.78%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 874,600 612,138 388,940 179,533 893,033 644,732 403,149 67.34%
PBT 98,526 65,308 29,787 8,192 150,570 120,955 58,213 41.88%
Tax -35,461 -24,830 -13,410 -6,583 -11,807 -27,528 -17,123 62.25%
NP 63,065 40,478 16,377 1,609 138,763 93,427 41,090 32.95%
-
NP to SH 40,989 28,366 9,637 -1,779 95,770 58,667 28,820 26.38%
-
Tax Rate 35.99% 38.02% 45.02% 80.36% 7.84% 22.76% 29.41% -
Total Cost 811,535 571,660 372,563 177,924 754,270 551,305 362,059 71.01%
-
Net Worth 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 2.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,467 - - - 16,472 - - -
Div Payout % 40.18% - - - 17.20% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 2.65%
NOSH 329,347 329,454 328,907 329,444 329,442 329,404 329,371 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.21% 6.61% 4.21% 0.90% 15.54% 14.49% 10.19% -
ROE 3.21% 2.24% 0.78% -0.14% 7.67% 4.85% 2.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 265.56 185.80 118.25 54.50 271.07 195.73 122.40 67.35%
EPS 12.44 8.61 2.93 -0.54 29.07 17.81 8.75 26.35%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.88 3.84 3.78 3.79 3.79 3.67 3.73 2.65%
Adjusted Per Share Value based on latest NOSH - 329,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.37 56.95 36.19 16.70 83.08 59.98 37.51 67.33%
EPS 3.81 2.64 0.90 -0.17 8.91 5.46 2.68 26.35%
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.1889 1.177 1.1567 1.1616 1.1616 1.1247 1.143 2.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.48 1.48 1.50 1.20 1.14 1.60 1.87 -
P/RPS 0.56 0.80 1.27 2.20 0.42 0.82 1.53 -48.73%
P/EPS 11.89 17.19 51.19 -222.22 3.92 8.98 21.37 -32.28%
EY 8.41 5.82 1.95 -0.45 25.50 11.13 4.68 47.65%
DY 3.38 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.32 0.30 0.44 0.50 -16.67%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.89 1.54 1.59 1.46 1.15 1.15 1.74 -
P/RPS 0.71 0.83 1.34 2.68 0.42 0.59 1.42 -36.92%
P/EPS 15.19 17.89 54.27 -270.37 3.96 6.46 19.89 -16.40%
EY 6.58 5.59 1.84 -0.37 25.28 15.49 5.03 19.55%
DY 2.65 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.49 0.40 0.42 0.39 0.30 0.31 0.47 2.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment